Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1988-07-04 (37 years)Status: ActiveBusiness sector: Réparation de machines et équipements mécaniquesLocation: FURDENHEIM (67117), Bas-Rhin
B 67 SERVICE : revenue, balance sheet and financial ratios
B 67 SERVICE is a French company
founded 37 years ago,
specialized in the sector Réparation de machines et équipements mécaniques.
Based in FURDENHEIM (67117),
this company of category PME
shows in 2022 a revenue of 1.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - B 67 SERVICE (SIREN 348114455)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
N/C
1 646 049 €
N/C
N/C
N/C
1 365 371 €
1 471 454 €
1 392 825 €
Net income
90 291 €
181 175 €
93 536 €
73 205 €
31 526 €
56 659 €
142 029 €
137 474 €
EBITDA
N/C
239 395 €
N/C
N/C
N/C
92 951 €
193 416 €
199 911 €
Net margin
N/C
11.0%
N/C
N/C
N/C
4.1%
9.7%
9.9%
Revenue and income statement
In 2023, B 67 SERVICE generates positive net income of 90 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2023: 137 k€ -> 90 k€.
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
90 291 €
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 5%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 71%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
5.374%
Financial autonomy (2023)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
70.706%
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
0.0
0.0
0.0
0.0
1.964
1.313
2.713
5.374
Financial autonomy
57.727
60.477
61.089
62.904
66.833
68.828
67.822
70.706
Repayment capacity
0.0
0.0
0.0
None
None
None
0.262
None
Cash flow / Revenue
11.176%
9.919%
5.233%
None%
None%
None%
8.763%
None%
Sector positioning
Debt ratio
5.372023
2021
2022
2023
Q1: 2.93
Med: 19.64
Q3: 60.67
Good
In 2023, the debt ratio of B 67 SERVICE (5.37) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
70.71%2023
2021
2022
2023
Q1: 21.66%
Med: 42.7%
Q3: 61.08%
Excellent
In 2023, the financial autonomy of B 67 SERVICE (70.7%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.26 years2022
2022
Q1: 0.0 years
Med: 0.46 years
Q3: 2.04 years
Good
In 2022, the repayment capacity of B 67 SERVICE (0.26) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 451.10. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2023)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
451.096
Liquidity indicators evolution B 67 SERVICE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
240.679
257.681
263.771
276.497
333.995
372.041
366.078
451.096
Interest coverage
0.0
0.0
0.029
None
None
None
0.052
None
Sector positioning
Liquidity ratio
451.12023
2021
2022
2023
Q1: 166.89
Med: 236.12
Q3: 336.32
Excellent
In 2023, the liquidity ratio of B 67 SERVICE (451.10) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
0.05x2022
2022
Q1: 0.0x
Med: 0.43x
Q3: 2.76x
Average
In 2022, the interest coverage of B 67 SERVICE (0.1x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 521 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 415 days. The gap of 106 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow.
Operating WCR (2023)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
0 €
Customer credit (2023)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
521 j
Supplier credit (2023)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
415 j
Inventory turnover (2023)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
0 j
WCR and payment terms evolution B 67 SERVICE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
758 156 €
1 005 430 €
1 096 584 €
0 €
0 €
0 €
1 044 253 €
0 €
Inventory turnover (days)
2
2
2
0
0
0
1
0
Customer payment term (days)
145
217
228
1163
0
0
112
521
Supplier payment term (days)
101
92
104
574
0
0
86
415
Positioning of B 67 SERVICE in its sector
Comparison with sector Réparation de machines et équipements mécaniques
Valuation estimate
Based on 104 transactions of similar company sales
(all years),
the value of B 67 SERVICE is estimated at
116 525 €
(range 76 802€ - 417 324€).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate.
Estimated enterprise value2023
104 transactions
76k€116k€417k€
116 525 €Range: 76 802€ - 417 324€
NAF 5 all-time
Valuation method used
Net Income Multiple
90 291 €
×
1.3x
=116 526 €
Range: 76 802€ - 417 325€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 104 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Réparation de machines et équipements mécaniques)
Compare B 67 SERVICE with other companies in the same sector:
Yes, B 67 SERVICE generated a net profit of 90 k€ in 2023.
Where is the headquarters of B 67 SERVICE ?
The headquarters of B 67 SERVICE is located in FURDENHEIM (67117), in the department Bas-Rhin.
Where to find the tax return of B 67 SERVICE ?
The tax return of B 67 SERVICE is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does B 67 SERVICE operate?
B 67 SERVICE operates in the sector Réparation de machines et équipements mécaniques (NAF code 33.12Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart